CALVES WHOLESALE CALCULATOR

Property Information
Property Address
Property Type
Days on Market
Asking Price ($)
Monthly Rent ($)
Property Monthly Expenses
Property Taxes ($)
Insurance ($)
HOA Fees ($)
Seller Finance
Seller Finance Rate (%)
Balloon Payment (Years)
Mortgage Takeover
Mortgage Balance ($)
Current Interest Rate (%)
Sellers' Monthly Mortgage Payment ($)
Amount Offered to Improve the Deal ($)
Loan Parameters
Loan Term (years)
Expense Ratio (%)
Required DSCR
Median Income ($)
Market Interest Rate (%)
Cash Offer
List Price ($)
Rental Income ($)
My $ Off the List Price (in thousands)
DP Required 20%
My Cash Offer
Cash on Cash Return

Mortgage Calculator

Loan Amount ($)
Interest Rate (%)
Term (years)
Monthly Taxes ($)
Insurance ($)

DSCR Calculator

Property Price ($)
Down Payment (%)
Interest Rate (%)
Annual Rental Income ($)
Recommended Strategy
-
-
DSCR Analysis
-
-
Seller's Position
-
-
True Cash Flow
After all expenses & seller payments
$0/month
Cash on Cash Return
Annual return on initial investment
0%
Complete Financial Analysis
List Price: $0
My Offer Price (12% markup): $0
Down Payment: $0
Mortgage Balance: $0
Realtor Fee (6%): $0
Closing Costs (4%): $0
Remaining to Seller: $0
Seller Net After Commission: $0
Monthly Expenses Breakdown
Estimate Rental Income: $0
Property Taxes: -$0
Insurance: -$0
HOA Fees: -$0
Monthly Payments to seller (40% of income): -$0
Total CASH FLOW: $0
Buyer Qualification (7.1% rate)
Required Annual Income: $0
CASH DEAL Terms
List Price: $0
Rental Income: $0
DP Required 20%: $0
My $ Off the List Price: -$0
My Offer: $0
Cash on Cash for Cash Deal: 0%
Seller Finance Terms
My Offer Price: $0
Down Payment: $0
Monthly Payment to Seller: $0
Interest Rate: 0%
Balloon Payment: $0
Realtor fees: $0
Remaining Cash to seller after Realtor fees: $0
Mortgage Take Over Terms
Asking Price: $0
Mortgage Balance: $0
Equity Payment to Seller: $0
Seller Current Monthly Mortgage Payment: $0
Remaining Loan Term: 0 years
Real Estate Commission (6% of asking price): $0
Seller's Net Profit: $0
Seller's Current Interest Rate: 0%
Amount Offered to Improve the Deal: $0
Investors' Cash Flow: $0

Pitch Scripts

Seller Finance
Mortgage Takeover
1. Discovery & Elimination Seller Finance Script - to Real Estate Agent
Initial Contact

"Hi, I'm calling about the property at 123 Investment Way. I noticed it's been on the market for 60 days. How's the response been? Are you getting much interest?"

[Listen to their response, then continue...]

"I understand. The market can be tough right now. I'm a real estate investor, and I might have a solution that could work better for your situation."

Question to see motivation to sell

"Is your target buyer an investor or a retail buyer?"
(A: If they say Investor, explain how any investor will lose because of the rent not cash flowing.)
(B: If they say a retail buyer, discuss the obstacles to qualify based on medium income, etc.)

(A - INVESTOR) Rent & Net Income Discussion

"What is the current monthly rent for this property, or what do you think the property could rent out for?" "$1,800 per month."

"This is going to be challenging for an investor. I'm going to have one month of vacancy. Are management companies still charging 10% of gross rent here? And I have to fix any issues caused by the tenants?"

"Okay, so I should probably consider $1,800 less 10% knowing these variables - right?"

Mortgage Math & Cash Flow Trap

"Okay got it, I really love this property, and I'd really love to give you guys the full asking price with non-refundable EMD. If I plug this into a mortgage calculator, it's costing me $2,792 per month and you guys are only bringing in $1,800 per month."

"What's more, I have to come up with $40,000 as a down payment just to qualify for this mortgage. So I'm spending $40,000 to lose $0 per month."

"Do you have a lender that could give me a 1-2% rate so that I can make your price work? I usually use DSCR loans for my investment properties. Unfortunately, because the rent is $1,800 and with all the other expenses, it looks like it's going to be $2,792 per month. Unfortunately, not only me or simply any investor just won't qualify. This could be why it's been on the market for 60 days. Not sure!"

(B - RETAIL BUYER)

"What is the current monthly rent for this property, or what do you think the property could rent out for?" "$1,800 per month."

"This is going to be challenging for a retail buyer. I believe the median income in this area is $5,200 and the income required to qualify to buy this property is I believe around $53,549 so this is going to be challenging to find a retail buyer. Not only that they will need to come up with 20% ($40,000)."

"I Hate This Idea" Psychology Script - Creative Pitch & Psychology

"So what's the solution? I see it's renovated, so a lowball offer won't work, but I'm scratching my head at how this one could be sold."

"If there's no solution to this other than lowballing your client, which we don't want to do, why don't we offer you $224,000 over market value but on a set of payments?"

"I hate this idea. I hate making payments. Why would your owner ever accept payments? What a TERRIBLE idea."

"Do you have another solution? It would be so convenient for me to go to the bank and get a loan, but I qualify for my loan based on cash flow, and there is none. Do you have a better solution?"

Making the Offer Attractive

"Look, I understand this isn't ideal for anyone, but here's what I can do. You get your commission of $12,000 up front. My offer of $224,000, that's a difference of $24,000 with a $20,003 down payment and monthly payments of $720 for 5 years. We will even pay closing costs."

"Your client gets $224,000 more than the asking price; they get a substantial amount of cash now ($20,003), and monthly income they can count on. In fact, we will put a clause in the contract that says if we miss 2 consecutive payments, the seller will retain the property and get to keep all the money we have paid them thus far. So it's guaranteed monthly payments. Essentially, the seller becomes that bank, and who does not want to be that bank? Right!"

"Think about it, they don't have to worry about tenants, toilets, taxes, insurance, HOA fees, or anything else when it comes to operating a property."

"Is this something you'd be willing to present as an alternative to the typical lowball investor offers they might get otherwise?"

"If YES: Perfect, I will put this offer into an email and send it to you."

"They want all cash"
"I totally understand that. Most sellers do initially. But when they see they can get $24,000 more than the asking price, plus 5% annual returns on the balance, which is better than most investments right now, many homeowners change their minds. The math just works better for them. They're getting $20,003 immediately, plus $43,200 over 5 years, plus the $163,197 balloon. That's $226,400 total - much more than the $200,000 asking price."
"I don't think they'll go for it"
"Fair enough. Here's what I'd suggest - let me send you a formal proposal with proof of funds. Present both options: my cash offer at market value, and the seller finance option at $24,000 over asking. Let them decide which works better for their situation."
"What if you don't pay?"
"Great question. That's why we'd structure it with proper legal documentation, title insurance, and they'd retain the deed until full payment. There is a clause in the contract that says if we miss two consecutive payments, the seller keeps all payments made, plus the property reverts to them. It's like getting paid rent while maintaining ownership until fully paid. Plus, I'm putting $44,003 upfront - I've got significant skin in the game."
"What is the Interest rate?"
"The interest rate is built into the offer price. You're getting $24,000 more than you were asking, which works out better than any bank CD or investment."
"Why should they wait for payments?"
"They are getting $24,000 more than your asking price, guaranteed monthly income, no home expenses, no closing costs."
"The seller is not interested in seller finance?"
"I completely understand, I really don't want to do it either. This is usually the last option I entertain. I don't think anyone wants to do seller finance. I have exhausted all other options. It's just that I can't secure a DSCR loan because the property doesn't cashflow, I am not in a position to drop a big cash offer because I will be losing my shirt with this rate of return. I can get a better return in the stock market. There, I can get between 7 to 10 % return every year. I'm an investor, so I won't be living in the property. The median income for that area is quite low, so it's going to be challenging for anyone to afford the down payment and be lucky to get approved. This is more than likely the reason the property has been on the market for 60 days.

Listen, why don't I just send you the offer, present it to your client, you never know. Just make sure to explain everything I've said so that they can make a calculated decision. If you want, I can also explain everything to them if that helps. This is a big commission for you $12,000, I'd hate for you to waste all your time with this property, and realize that more than likely, it won't close.

Listen, I'll send that offer over to you today, sound good?"
2. IT NEEDS TO CASH FLOW template
Opening

"Hi [REALTOR_NAME], this is [YOUR_NAME]. I was calling you about the 123 Investment Way property. I saw you guys were entertaining seller financing, which really caught my attention with these high interest rates right now. What kind of terms are you guys looking for?"

Value Proposition

"I'm pretty much open to any terms that work for both parties. The main thing I'm looking for is positive cash flow - if the rental income is above my mortgage payment. So if my payment ends up being around $720 with taxes and insurance, but the rent is $1,800, that could work for me. I'm focused on cash flow for my [INVESTMENT_STRATEGY - e.g., 1031 exchange, portfolio building]."

Qualifying Question

"Is your client open to selling this with payments that might be less than market rent, as long as the other terms make sense for them?"

Market Research

"What do you think this property would rent for? I'm seeing around $1,800 on [SOURCE - Zillow, Rentometer, etc.]. Does that sound about right to you?"

Investor Positioning

"Just so you know, I'm an investor rather than a retail buyer. I understand that means we might need different terms than what works for an owner-occupant. Is your client open to working with someone who has cash flow-oriented needs?"

Negotiation Framework

"The way I think about it is I'm trading down payment flexibility for cash flow. With seller financing, I can potentially offer $20,003 down, but I need the monthly numbers to work. If the house rents for $1,800, I'm looking at payments around $720 to make the deal work for both of us."

Close

"What are your thoughts on presenting something like this to your client? When would be a good time to put together a formal proposal?"

"The seller is not interested in seller finance?"
"I completely understand, I really don't want to do it either. This is usually the last option I entertain. I don't think anyone wants to do seller finance. I have exhausted all other options. It's just that I can't secure a DSCR loan because the property doesn't cashflow, I am not in a position to drop a big cash offer because I will be losing my shirt with this rate of return. I can get a better return in the stock market. There, I can get between 7 to 10 % return every year. I'm an investor, so I won't be living in the property. The median income for that area is quite low, so it's going to be challenging for anyone to afford the down payment and be lucky to get approved. This is more than likely the reason the property has been on the market for 60 days.

Listen, why don't I just send you the offer, present it to your client, you never know. Just make sure to explain everything I've said so that they can make a calculated decision. If you want, I can also explain everything to them if that helps. This is a big commission for you $12,000, I'd hate for you to waste all your time with this property, and realize that more than likely, it won't close.

Listen, I'll send that offer over to you today, sound good?"
3. Complete Seller Finance Pitch Script
🎯 Phase 1 - Build Rapport & Express Interest

"Hi, this is [Your Name]. I'm calling about your listing at 123 Investment Way. I've been looking for a property exactly like this one for my investment portfolio, and I really need to close on something before year-end for tax purposes. Can you tell me a bit about the property's condition and rental history?"

💰 Phase 2 - The Above-Asking Offer

"I love what I'm hearing about this property. Instead of going through the traditional financing route with all the uncertainties and delays, let me make you a strong offer that puts significantly more money in your client's pocket."

"I'll offer $224,000 - that's $24,000 ABOVE your asking price. Here's how it would work:"

"• $20,003 down payment at closing
$720 monthly payments at 5% interest
• Payments are set at exactly 40% of the rental income for cash flow purposes
• Your commission of $12,000 is paid upfront. It will be deducted from the down payment"

🎈 Phase 3 - Balloon Payment Benefit

"After 5 years, they'll receive a balloon payment of $163,197. At that point, I'll either sell the property, refinance with a bank, or we can renegotiate terms if needed. This gives them both immediate cash flow and a significant future payday."

📊 Phase 4 - Tax Advantages

"This is structured as an installment sale, which means your client gets significant tax advantages. Instead of paying capital gains all at once, they spread it over 5 years. Plus, they're earning 5% on their money - much better than most savings accounts or CDs."

⏱️ Phase 5 - Timeline Benefits

"Your property has been on the market for 60 days now. This offer eliminates all the traditional buyer challenges - no loan approval process, no appraisal issues, no deal falling through at the last minute. We can close in 7-14 days instead of the typical 30-45 day process."

🏆 Phase 6 - The Summary Close

"Let me summarize what your client gets: $24,000 more than asking price, steady monthly income of $720, tax benefits from the installment sale structure, and a guaranteed closing without financing contingencies. This puts significantly more money in their pocket than any traditional sale. What questions can I answer to move this forward?"

"They need all cash"
"I completely understand that concern. However, they're getting $20,003 immediately, plus $43,200 over 5 years, plus the $163,197 balloon. That's $226,400 total - much more than the $200,000 asking price."
"They want all cash" (Alternative)
"I totally understand that. Most sellers do initially. But when they see they can get $24,000 more than the asking price, plus 5% annual returns on the balance, which is better than most investments right now, many homeowners change their minds. The math just works better for them."
"The seller is not interested in seller finance?"
"I completely understand, I really don't want to do it either. This is usually the last option I entertain. I don't think anyone wants to do seller finance. I have exhausted all other options. It's just that I can't secure a DSCR loan because the property doesn't cashflow, I am not in a position to drop a big cash offer because I will be losing my shirt with this rate of return. I can get a better return in the stock market. There, I can get between 7 to 10 % return every year. I'm an investor, so I won't be living in the property. The median income for that area is quite low, so it's going to be challenging for anyone to afford the down payment and be lucky to get approved. This is more than likely the reason the property has been on the market for 60 days.

Listen, why don't I just send you the offer, present it to your client, you never know. Just make sure to explain everything I've said so that they can make a calculated decision. If you want, I can also explain everything to them if that helps. This is a big commission for you $12,000, I'd hate for you to waste all your time with this property, and realize that more than likely, it won't close.

Listen, I'll send that offer over to you today, sound good?"
1. Trojan Horse Mortgage Takeover
Cash Offer Opening (Trojan Horse)

"Hi, I'm calling about 123 Investment Way. I'm a local cash investor and I'm interested in making an offer. How quickly are you looking to close? Are there any specific challenges you're facing with the current market?"

[Listen to their timeline and motivation...]

"Perfect. I can close in 7-10 days with cash. Are you more concerned with getting the most money possible, or closing quickly and avoiding the hassles of showings, inspections, and potential buyer financing issues?"

Pivot to Mortgage Takeover Solution

"Actually, let me ask you something. I see your property is listed for $200,000. Have you calculated what you'd actually net after paying realtor commissions? That's $12,000 right off the top."

"Since you have such a great rate at 4.5% and your mortgage balance is $180,000, instead of you losing that incredible loan, I can take over your existing payments of $1,000 per month and pay you $16,000 cash for your equity right at closing."

Show the Math

"Here's the math: Traditional sale gives you about $8,000 after realtor fees and closing costs. My offer gives you $16,000 cash - that's double what you'd net traditionally, plus you avoid all the hassles, and I take over all responsibility for the mortgage payments."

"Is this legal?"
"Absolutely. It's called a 'subject-to' transaction and it's been used for decades. We structure it through a qualified intermediary trust to handle the transfer properly and protect both parties. I work with an attorney who specializes in these transactions."